Bharat Immunological & Biological Corporation (BSE 524663)₹8.75+0.57%Pharmaceuticals
In the Sep 2023 quarter (standalone), Bharat Immunological & Biological Corporation reported sales of ₹0 Cr, down 100.0% from Sep 2022, and net profit of −₹4.91 Cr. For the year to Mar 2023, sales were ₹45.16 Cr and net profit −₹16.98 Cr.
Company filings, standalone accounts; latest reported quarter Sep 2023
| Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 25.26 | 15.67 | 14.26 | 24.75 | 17.49 | 22.08 | 10.50 | 26.54 | 0.00 | 7.68 | 0.00 | 0.00 |
| Expenses | 27.50 | 31.61 | 13.21 | 28.25 | 16.45 | 25.76 | 15.34 | 29.03 | 4.73 | 11.69 | 4.32 | 4.69 |
| Operating Profit | −2.28 | −15.93 | 1.05 | −3.50 | 1.03 | −3.68 | −4.84 | −2.49 | −4.73 | −4.03 | −4.32 | −4.69 |
| OPM % | −9.0% | −101.9% | 7.3% | −14.1% | 5.9% | −16.6% | −46.1% | −9.4% | — | −52.5% | — | — |
| Other Income | 1.19 | 9.06 | 0.24 | 0.21 | 0.11 | 0.58 | 0.13 | 0.31 | 0.09 | 0.48 | 0.09 | 0.15 |
| Interest | 1.29 | 1.21 | 1.15 | 1.22 | 1.53 | 1.67 | 1.59 | 1.73 | 1.66 | 2.05 | 1.71 | 2.08 |
| Depreciation | 0.05 | 0.05 | 0.05 | 0.05 | 0.03 | 0.04 | 0.03 | 0.03 | 0.03 | 0.08 | 0.02 | 0.02 |
| Profit before tax | −2.42 | −8.11 | 0.06 | −4.55 | −0.43 | −4.80 | −6.30 | −3.95 | −6.32 | −5.67 | −5.95 | −6.63 |
| Tax % | −21.9% | −19.5% | −2,642.9% | 105.2% | −25.1% | −11.1% | −20.8% | −22.3% | −26.2% | −31.8% | −23.2% | −26.1% |
| Net Profit | −1.88 | −6.52 | 1.92 | −9.34 | −0.32 | −4.27 | −4.99 | −3.07 | −4.67 | −3.87 | −4.58 | −4.91 |
| EPS (Rs) | −0.43 | −1.50 | 0.44 | −2.16 | −0.07 | −0.98 | −1.15 | −0.70 | −1.07 | −0.89 | −1.05 | −1.13 |
| Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 173 | 203 | 146 | 128 | 124 | 35.10 | 84.18 | 67.21 | 85.26 | 78.16 | 45.16 | 7.68 |
| Expenses | 164 | 191 | 143 | 132 | 111 | 43.10 | 93.14 | 77.19 | 106 | 83.17 | 63.13 | 25.43 |
| Operating Profit | 9.01 | 12.01 | 3.01 | −4.01 | 13.01 | −8.01 | −9.01 | −10.01 | −21.02 | −5.01 | −18.02 | −17.77 |
| OPM % | 5.0% | 6.0% | 2.3% | −3.1% | 10.0% | −23.0% | −11.0% | −16.0% | −24.0% | −6.0% | −40.9% | −231.4% |
| Other Income | 0.99 | 5.98 | 0.99 | 0.99 | 0.99 | 0.99 | 3.99 | 0.99 | 1.99 | 0.99 | 2.99 | 0.81 |
| Interest | 1.99 | 5.99 | 0.99 | 5.99 | 3.99 | 0.99 | 1.99 | 4.99 | 4.99 | 5.99 | 6.99 | 7.50 |
| Depreciation | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.15 |
| Profit before tax | 6.99 | 10.99 | 1.99 | −8.99 | 8.99 | −7.99 | −6.99 | −13.99 | −23.97 | −9.99 | −22.98 | −24.57 |
| Tax % | 27.0% | 41.9% | 26.0% | −31.1% | 29.0% | −46.1% | −21.1% | −28.1% | −25.1% | −10.1% | −25.1% | — |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Profit | 4.99 | 5.99 | 1.99 | −5.99 | 6.98 | −3.99 | −5.99 | −9.98 | −17.97 | −8.98 | −16.98 | −18.03 |
| EPS (Rs) | 1.15 | 1.47 | 0.35 | −1.43 | 1.50 | −0.98 | −1.33 | −2.35 | −4.18 | −2.02 | −3.94 | −4.14 |
| Dividend payout % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | — |
| Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 42.82 | 42.81 | 42.85 | 42.86 | 42.82 | 42.88 | 42.87 | 42.84 | 42.83 | 42.87 | 42.87 | 42.88 |
| Reserves | −14.99 | −1.01 | −2.99 | −1.99 | −8.01 | −0.99 | −5.99 | −11.99 | −22.99 | −9.00 | 62.01 | 45.04 |
| Borrowings | 6.99 | 0.00 | −0.99 | −8.98 | 8.99 | 0.00 | 0.00 | 31.98 | 2.99 | 26.96 | 77.92 | 69.95 |
| Other Liabilities | 44.91 | 47.95 | 51.87 | 47.82 | 24.00 | 16.95 | 15.98 | 61.81 | 103 | 42.80 | 29.14 | 28.14 |
| Total Liabilities | 80.73 | 89.75 | 90.74 | 79.71 | 67.80 | 58.84 | 52.86 | 125 | 127 | 104 | 213 | 186 |
| Fixed Assets | 9.02 | 8.02 | 7.02 | 6.01 | 6.02 | 5.01 | 5.01 | 5.01 | 4.01 | 4.01 | 116 | 115 |
| CWIP | 0.99 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 31.93 | 0.00 | 0.00 |
| Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Assets | 70.72 | 81.73 | 83.72 | 73.70 | 62.78 | 52.83 | 47.85 | 120 | 122 | 67.69 | 96.66 | 69.74 |
| Inventories | 19.80 | 32.06 | 29.91 | 25.66 | 22.45 | 0.36 | 1.73 | 14.43 | 51.75 | 13.48 | 36.22 | 1.42 |
| Trade receivables | 26.65 | 1.09 | 26.27 | 13.74 | 13.13 | 6.47 | 15.98 | 73.20 | 17.66 | 0.02 | 1.14 | 13.92 |
| Cash & equivalents | 16.79 | 41.34 | 23.37 | 30.24 | 20.13 | 38.98 | 19.97 | 7.92 | 12.09 | 10.53 | 13.00 | 8.73 |
| Total Assets | 80.73 | 89.75 | 90.74 | 79.71 | 67.80 | 58.84 | 52.86 | 125 | 127 | 104 | 213 | 186 |
| Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 5.02 | 31.10 | −12.03 | 8.02 | −9.03 | −17.05 | 3.01 | −32.09 | 34.13 | 12.05 | −42.17 | 11.03 |
| Cash from investing activity | 0.00 | 0.00 | 0.00 | 0.00 | 1.01 | 0.00 | −0.99 | 1.01 | 1.01 | 1.01 | 1.01 | 0.00 |
| Cash from financing activity | −3.01 | 0.00 | −6.02 | −1.01 | −2.01 | −3.01 | −1.01 | 31.09 | −34.10 | −12.03 | 45.09 | −15.03 |
| Net cash flow | 2.01 | 31.01 | −18.01 | 7.01 | −10.01 | −20.03 | 1.01 | −1.01 | 1.01 | 0.00 | 3.01 | −3.01 |
| Capex | 0.00 | 0.48 | 0.05 | 0.27 | 0.09 | 0.43 | 0.00 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 |
| Free cash flow | 4.99 | 31.96 | −11.99 | 7.99 | −8.99 | −16.99 | 2.99 | −31.97 | 33.95 | 11.99 | −41.96 | 10.98 |
| CFO / OP % | 89.1% | 338.1% | −98.9% | 229.1% | 239.1% | −131.9% | −31.9% | 344.0% | −328.0% | −55.9% | 847.1% | −59.0% |
| Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 209 | 2 | 47 | 34 | 37 | 19 | 167 | 318 | 96 | 0 | 5 | 114 |
| Inventory days | 242 | 88 | 67 | 85 | 78 | 3 | 24 | 68 | 309 | 57 | 203 | 14 |
| Days payable | 316 | 99 | 70 | 103 | 26 | 1 | 6 | 204 | 259 | 61 | 5 | 4 |
| Cash conversion cycle | 135 | −8 | 44 | 17 | 89 | 20 | 186 | 182 | 146 | −4 | 204 | 123 |
| Working capital days | −21 | −21 | 20 | 19 | 27 | −20 | 58 | 9 | −109 | −175 | −228 | −550 |
| ROCE % | 20.1% | 23.0% | 42.1% | 9.1% | −7.9% | 31.0% | −18.0% | −10.9% | −21.9% | −45.9% | −3.0% | −8.9% |
For the Sep 2023 quarter, Bharat Immunological & Biological Corporation reported sales of ₹0 Cr, down 100.0% year on year and net profit of −₹4.91 Cr.
Bharat Immunological & Biological Corporation's sales for the year to Mar 2023 were ₹45.16 Cr; over the last twelve months they were ₹7.68 Cr.
Net profit for the year to Mar 2023 was −₹16.98 Cr, and −₹18.03 Cr over the last twelve months. Earnings per share over the same trailing period were ₹−4.14.
Bharat Immunological & Biological Corporation reported borrowings of ₹69.95 Cr at Mar 2023, against cash and equivalents of ₹8.73 Cr.
Cash from operations was ₹11.03 Cr in the year to Mar 2023; after capital spending, free cash flow was ₹10.98 Cr.